Phuong Nam Education Investment and Development JSC (HNX:SED)
Vietnam
· Delayed Price · Currency is VND 18,000
0.00 (0.00%)
At close: Apr 28, 2026
HNX:SED Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | 2021 - 2017 |
| Revenue | 1,077,154 | 1,100,712 | 1,331,234 | 1,041,164 | 907,369 | 685,345 | Upgrade
|
| Revenue Growth (YoY) | -18.02% | -17.32% | 27.86% | 14.74% | 32.40% | 13.44% | Upgrade
|
| Cost of Revenue | 812,544 | 829,283 | 1,021,824 | 781,035 | 676,525 | 511,748 | Upgrade
|
| Gross Profit | 264,610 | 271,429 | 309,410 | 260,129 | 230,845 | 173,597 | Upgrade
|
| Selling, General & Admin | 217,147 | 221,019 | 230,875 | 198,841 | 175,404 | 119,456 | Upgrade
|
| Operating Expenses | 217,147 | 221,019 | 230,875 | 198,841 | 175,404 | 119,456 | Upgrade
|
| Operating Income | 47,463 | 50,410 | 78,535 | 61,288 | 55,440 | 54,141 | Upgrade
|
| Interest Expense | -4,852 | -3,049 | -3,309 | -4,584 | -4,665 | -4,292 | Upgrade
|
| Interest & Investment Income | 2,162 | 2,162 | 942.06 | 788.41 | 562.03 | 676.06 | Upgrade
|
| Other Non Operating Income (Expenses) | 1,901 | -1,631 | 2,145 | -25.15 | -270.48 | -347.77 | Upgrade
|
| EBT Excluding Unusual Items | 46,674 | 47,891 | 78,313 | 57,467 | 51,067 | 50,177 | Upgrade
|
| Gain (Loss) on Sale of Assets | 879.63 | 879.63 | 354.55 | 39.15 | - | 144.9 | Upgrade
|
| Pretax Income | 47,553 | 48,771 | 78,668 | 57,506 | 51,578 | 50,322 | Upgrade
|
| Income Tax Expense | 11,396 | 12,568 | 17,682 | 16,309 | 13,665 | 12,067 | Upgrade
|
| Net Income | 36,157 | 36,203 | 60,986 | 41,197 | 37,912 | 38,255 | Upgrade
|
| Preferred Dividends & Other Adjustments | - | - | 10,368 | 7,004 | 6,445 | 6,503 | Upgrade
|
| Net Income to Common | 36,157 | 36,203 | 50,618 | 34,194 | 31,467 | 31,752 | Upgrade
|
| Net Income Growth | -38.52% | -40.64% | 48.03% | 8.67% | -0.90% | 1.55% | Upgrade
|
| Shares Outstanding (Basic) | 9 | 9 | 9 | 9 | 9 | 9 | Upgrade
|
| Shares Outstanding (Diluted) | 9 | 9 | 9 | 9 | 9 | 9 | Upgrade
|
| Shares Change (YoY) | -0.01% | - | - | - | - | -1.90% | Upgrade
|
| EPS (Basic) | 3899.25 | 3904.59 | 5459.35 | 3687.94 | 3393.86 | 3424.55 | Upgrade
|
| EPS (Diluted) | 3899.25 | 3904.59 | 5459.35 | 3687.94 | 3393.86 | 3424.55 | Upgrade
|
| EPS Growth | -25.36% | -28.48% | 48.03% | 8.67% | -0.90% | 3.52% | Upgrade
|
| Free Cash Flow | 25,346 | 64,062 | 47,505 | 656.25 | 61,904 | -30,209 | Upgrade
|
| Free Cash Flow Per Share | 2733.35 | 6909.34 | 5123.56 | 70.78 | 6676.63 | -3258.12 | Upgrade
|
| Dividend Per Share | - | - | 2000.000 | 1500.000 | 1500.000 | 1500.000 | Upgrade
|
| Dividend Growth | - | - | 33.33% | - | - | 7.14% | Upgrade
|
| Gross Margin | 24.57% | 24.66% | 23.24% | 24.98% | 25.44% | 25.33% | Upgrade
|
| Operating Margin | 4.41% | 4.58% | 5.90% | 5.89% | 6.11% | 7.90% | Upgrade
|
| Profit Margin | 3.36% | 3.29% | 3.80% | 3.28% | 3.47% | 4.63% | Upgrade
|
| Free Cash Flow Margin | 2.35% | 5.82% | 3.57% | 0.06% | 6.82% | -4.41% | Upgrade
|
| EBITDA | 91,642 | 86,613 | 82,831 | 67,325 | 60,402 | 57,765 | Upgrade
|
| EBITDA Margin | 8.51% | 7.87% | 6.22% | 6.47% | 6.66% | 8.43% | Upgrade
|
| D&A For EBITDA | 44,179 | 36,203 | 4,296 | 6,037 | 4,962 | 3,624 | Upgrade
|
| EBIT | 47,463 | 50,410 | 78,535 | 61,288 | 55,440 | 54,141 | Upgrade
|
| EBIT Margin | 4.41% | 4.58% | 5.90% | 5.89% | 6.11% | 7.90% | Upgrade
|
| Effective Tax Rate | 23.96% | 25.77% | 22.48% | 28.36% | 26.50% | 23.98% | Upgrade
|
| Revenue as Reported | 1,077,154 | 1,100,712 | 1,331,234 | 1,041,164 | 907,369 | 685,345 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.